The Royal Hotel (TSE:9713) Beneish M-Score: -2.54 (As of Jun. 27, 2026)


TSE:9713 The Royal Hotel Ltd TSE:9713
63 GF Score
Price 円893.00
GF Value 円1,208.33
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is The Royal Hotel Beneish M-Score?

The Royal Hotel TSE:9713 +0.22% 63 Beneish M-Score is -2.54 as of Jun. 27, 2026. GuruFocus rates TSE:9713 with a GF Score™ of 63/100 and a GF Value™ of 円1,208.33 (Modestly Undervalued). The stock has 5 warning signs investors should review. Among 824 Travel & Leisure companies, The Royal Hotel ranks worse than 58.86% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -2.54 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for The Royal Hotel's Beneish M-Score or its related term are showing as below:

TSE:9713' s Beneish M-Score Range Over the Past 10 Years
Min: -3.03   Med: -2.46   Max: 0.61
Current: -2.54

During the past 13 years, the highest Beneish M-Score of The Royal Hotel was 0.61. The lowest was -3.03. And the median was -2.46.


The Royal Hotel Beneish M-Score Historical Data

* Premium members only.

The historical data trend for The Royal Hotel's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

The Royal Hotel Beneish M-Score Chart

The Royal Hotel Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.29 0.61 -1.91 -1.89 -2.54

The Royal Hotel Semi-Annual Data
Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 Mar26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -1.91 0.00 -1.89 0.00 -2.54

TSE:9713 vs MAR, HLT, H: Beneish M-Score Comparison

For the Lodging subindustry, The Royal Hotel's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


The Royal Hotel Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, The Royal Hotel's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where The Royal Hotel's Beneish M-Score falls into.


TSE:9713
63GF Score
The Royal Hotel Ltd TSE:9713
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

The Royal Hotel Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of The Royal Hotel for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 0.9671+0.528 * 0.9825+0.404 * 0.9652+0.892 * 1.1633+0.115 * 0.7708
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9853+4.679 * -0.021429-0.327 * 1.0881
=-2.54

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was 円2,303 Mil.
Revenue was 円29,273 Mil.
Gross Profit was 円24,953 Mil.
Total Current Assets was 円16,191 Mil.
Total Assets was 円39,340 Mil.
Property, Plant and Equipment(Net PPE) was 円8,525 Mil.
Depreciation, Depletion and Amortization(DDA) was 円518 Mil.
Selling, General, & Admin. Expense(SGA) was 円13,435 Mil.
Total Current Liabilities was 円5,146 Mil.
Long-Term Debt & Capital Lease Obligation was 円402 Mil.
Net Income was 円1,169 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円2,012 Mil.
Total Receivables was 円2,047 Mil.
Revenue was 円25,164 Mil.
Gross Profit was 円21,076 Mil.
Total Current Assets was 円15,339 Mil.
Total Assets was 円38,361 Mil.
Property, Plant and Equipment(Net PPE) was 円8,248 Mil.
Depreciation, Depletion and Amortization(DDA) was 円381 Mil.
Selling, General, & Admin. Expense(SGA) was 円11,721 Mil.
Total Current Liabilities was 円4,428 Mil.
Long-Term Debt & Capital Lease Obligation was 円544 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(2303 / 29273) / (2047 / 25164)
=0.078673 / 0.081346
=0.9671

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(21076 / 25164) / (24953 / 29273)
=0.837546 / 0.852424
=0.9825

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (16191 + 8525) / 39340) / (1 - (15339 + 8248) / 38361)
=0.371734 / 0.385131
=0.9652

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=29273 / 25164
=1.1633

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(381 / (381 + 8248)) / (518 / (518 + 8525))
=0.044153 / 0.057282
=0.7708

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(13435 / 29273) / (11721 / 25164)
=0.458955 / 0.465784
=0.9853

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((402 + 5146) / 39340) / ((544 + 4428) / 38361)
=0.141027 / 0.129611
=1.0881

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(1169 - 0 - 2012) / 39340
=-0.021429

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

The Royal Hotel has a M-score of -2.54 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.54 mean?
The Royal Hotel (TSE:9713) has a Beneish M-Score of -2.54 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on The Royal Hotel and its competitors. According to the industry distribution chart, The Royal Hotel ranks #485 out of 824 companies in the Travel & Leisure industry, placing it in the top 58.9%.
Is The Royal Hotel's Beneish M-Score too high?
The Royal Hotel's current Beneish M-Score is -2.54. Based on the distribution chart, The Royal Hotel ranks #485 out of 824 companies in the Travel & Leisure industry, which is below the industry midpoint. Overall, The Royal Hotel has a GF Score™ of 63/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does The Royal Hotel's Beneish M-Score compare to MAR and HLT?
According to the Travel & Leisure industry distribution chart, The Royal Hotel ranks #485 out of 824 companies for Beneish M-Score. This places The Royal Hotel in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on The Royal Hotel and its competitors. The Royal Hotel's current Beneish M-Score is -2.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is The Royal Hotel stock overvalued right now?
Based on GuruFocus' analysis, The Royal Hotel (TSE:9713) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,208.33, compared to a current price of 円893.00 — trading 26.1% below its estimated fair value. The current Beneish M-Score is -2.54. The Royal Hotel's overall GF Score™ is 63/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For The Royal Hotel (TSE:9713), the current Beneish M-Score is -2.54 as of Jun. 27, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is The Royal Hotel (TSE:9713) Overvalued in 2026?

Based on GuruFocus' analysis, The Royal Hotel stock appears to be undervalued. The current stock price of 円893.00 is trading 26.1% below its estimated GF Value™ of 円1,208.33. GuruFocus considers The Royal Hotel to be Modestly Undervalued.

Key valuation signals for TSE:9713:

  • Beneish M-Score: -2.54
  • GF Value™: 円1,208.33 vs. price of 円893.00 (26.1% below fair value)
  • GF Score™: 63/100 with 5 warning signs

No single metric tells the full story. See the TSE:9713 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


The Royal Hotel Business Description

Address 5-3-68 Nakanoshima, Kita-ku, Osaka, JPN, 530-0005
The Royal Hotel Ltd is a Japanese company engaged in the hotel industry. The company is a hotel operator providing accommodation, dining, and spa facilities. The company has developed eleven hotels around Hiroshima, Tokyo, and Kyoto.
63GF Score

Get the complete analysis for TSE:9713

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円893.00
Price
円1,208.33
GF Value